[MSC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -43.11%
YoY- 175.42%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,757,274 1,315,687 771,904 3,098,551 2,497,543 1,590,500 737,873 78.05%
PBT -67,360 -68,353 8,700 91,132 151,076 99,171 45,823 -
Tax 536 8,062 -10,060 -34,476 -38,893 -29,125 -13,221 -
NP -66,824 -60,291 -1,360 56,656 112,183 70,046 32,602 -
-
NP to SH -41,465 -40,539 5,673 60,523 106,389 64,577 28,276 -
-
Tax Rate - - 115.63% 37.83% 25.74% 29.37% 28.85% -
Total Cost 1,824,098 1,375,978 773,264 3,041,895 2,385,360 1,520,454 705,271 88.09%
-
Net Worth 360,999 370,000 419,999 426,999 449,393 415,068 361,821 -0.15%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 18,000 - 11,583 - -
Div Payout % - - - 29.74% - 17.94% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 360,999 370,000 419,999 426,999 449,393 415,068 361,821 -0.15%
NOSH 100,000 100,000 100,000 100,000 97,694 96,527 93,013 4.93%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.80% -4.58% -0.18% 1.83% 4.49% 4.40% 4.42% -
ROE -11.49% -10.96% 1.35% 14.17% 23.67% 15.56% 7.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,757.27 1,315.69 771.90 3,098.55 2,556.49 1,647.71 793.30 69.68%
EPS -41.50 -40.50 5.70 61.60 108.90 66.90 30.40 -
DPS 0.00 0.00 0.00 18.00 0.00 12.00 0.00 -
NAPS 3.61 3.70 4.20 4.27 4.60 4.30 3.89 -4.84%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 418.40 313.26 183.79 737.75 594.65 378.69 175.68 78.05%
EPS -9.87 -9.65 1.35 14.41 25.33 15.38 6.73 -
DPS 0.00 0.00 0.00 4.29 0.00 2.76 0.00 -
NAPS 0.8595 0.881 1.00 1.0167 1.07 0.9883 0.8615 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.15 3.80 4.09 3.99 3.56 4.53 4.02 -
P/RPS 0.18 0.29 0.53 0.13 0.14 0.27 0.51 -49.96%
P/EPS -7.60 -9.37 72.10 6.59 3.27 6.77 13.22 -
EY -13.16 -10.67 1.39 15.17 30.59 14.77 7.56 -
DY 0.00 0.00 0.00 4.51 0.00 2.65 0.00 -
P/NAPS 0.87 1.03 0.97 0.93 0.77 1.05 1.03 -10.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 08/08/12 11/05/12 23/02/12 04/11/11 10/08/11 09/05/11 -
Price 3.21 3.76 4.22 4.58 3.97 4.14 4.38 -
P/RPS 0.18 0.29 0.55 0.15 0.16 0.25 0.55 -52.41%
P/EPS -7.74 -9.28 74.39 7.57 3.65 6.19 14.41 -
EY -12.92 -10.78 1.34 13.21 27.43 16.16 6.94 -
DY 0.00 0.00 0.00 3.93 0.00 2.90 0.00 -
P/NAPS 0.89 1.02 1.00 1.07 0.86 0.96 1.13 -14.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment